[HEXCARE] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[HEXCARE] HEXTAR HEALTHCARE BERHAD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 79.91%
YoY- -115.66%
Quarter Report
Latest QR
Upcoming QR
HEXCARE's Result
HEXCARE's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 87,296 63,431 44,882 38,603 38,082 35,989 32,363 93.42%
PBT 3,474 2,601 2,012 -1,844 -2,040 -1,686 1,087 116.51%
Tax -575 -913 -1,309 149 -154 172 -399 27.49%
NP 2,899 1,688 703 -1,695 -2,194 -1,514 688 160.19%
-
NP to SH 2,347 1,629 1,050 -298 -1,483 -923 1,077 67.84%
-
Tax Rate 16.55% 35.10% 65.06% - - - 36.71% -
Total Cost 84,397 61,743 44,179 40,298 40,276 37,503 31,675 91.85%
-
Net Worth 133,208 136,677 136,022 135,524 92,786 93,891 100,572 20.54%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - 4,751 -
Div Payout % - - - - - - 441.18% -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 133,208 136,677 136,022 135,524 92,786 93,891 100,572 20.54%
NOSH 79,290 79,463 79,545 78,793 79,304 79,568 79,191 0.08%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.32% 2.66% 1.57% -4.39% -5.76% -4.21% 2.13% -
ROE 1.76% 1.19% 0.77% -0.22% -1.60% -0.98% 1.07% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 110.10 79.82 56.42 48.99 48.02 45.23 40.87 93.25%
EPS 2.96 2.05 1.32 -0.38 -1.87 -1.16 1.36 67.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 6.00 -
NAPS 1.68 1.72 1.71 1.72 1.17 1.18 1.27 20.44%
Adjusted Per Share Value based on latest NOSH - 78,793
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 7.31 5.32 3.76 3.23 3.19 3.02 2.71 93.42%
EPS 0.20 0.14 0.09 -0.02 -0.12 -0.08 0.09 70.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.40 -
NAPS 0.1116 0.1145 0.114 0.1136 0.0778 0.0787 0.0843 20.50%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.60 0.60 0.60 0.63 0.66 0.89 0.96 -
P/RPS 0.54 0.75 1.06 1.29 1.37 1.97 2.35 -62.38%
P/EPS 20.27 29.27 45.45 -166.58 -35.29 -76.72 70.59 -56.37%
EY 4.93 3.42 2.20 -0.60 -2.83 -1.30 1.42 128.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.25 -
P/NAPS 0.36 0.35 0.35 0.37 0.56 0.75 0.76 -39.15%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 14/11/08 29/08/08 09/05/08 25/02/08 15/11/07 30/08/07 31/05/07 -
Price 0.58 0.53 0.65 0.55 0.57 0.68 0.87 -
P/RPS 0.53 0.66 1.15 1.12 1.19 1.50 2.13 -60.33%
P/EPS 19.59 25.85 49.24 -145.42 -30.48 -58.62 63.97 -54.46%
EY 5.10 3.87 2.03 -0.69 -3.28 -1.71 1.56 119.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 6.90 -
P/NAPS 0.35 0.31 0.38 0.32 0.49 0.58 0.69 -36.31%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment